House Hacking Comparison
The following are charts comparing:
Ep 14 Norm and Norma - Buy 10 Nomad™ Properties with 5% Down- Ep 19 Norm and Norma - Buy 10 Nomad™ Properties with 5% Down and 1 House Hack Roommate
Copy Scenarios
Copy these Scenarios
Blueprint™
Login to copy this Scenario. New? Register For Free
Scenario into my Real Estate Financial Planner™ Software
Ep 14 Norm and Norma - Buy 10 Nomad™ Properties with 5% Down with 2 
Accounts, 1 
Property, and 6 
Rules.
Or, read the detailed, computer-generated, narrated Blueprint™
Login to copy this Scenario. New? Register For Free
Scenario into my Real Estate Financial Planner™ Software
Ep 19 Norm and Norma - Buy 10 Nomad™ Properties with 5% Down and 1 House Hack Roommate with 2 Accounts, 1 Property, and 7 Rules.
Or, read the detailed, computer-generated, narrated Blueprint™
AllNumber of Properties
Total Saved
Net Worth
The 
Net Worth chart through when 
Minimum Target Monthly Income in Retirement (MTMIR) goal first achieved.
Account Balances
The Total Account Balance chart through the end of the Scenario.
The Total Account Balance chart through when Minimum Target Monthly Income in Retirement (MTMIR) goal first achieved.
Total Mortgage Balances
Here's the Total Mortgage Balances chart.
Total Mortgage Payments
Here's the Total Mortgage Payments chart.
Minimum Target Monthly Income in Retirement (MTMIR)
Goals
Here are the Charts related to the Minimum Target Monthly Income in Retirement (MTMIR) goal.
The % of Minimum Target Monthly Income in Retirement (MTMIR) Goal Achieved chart through when Minimum Target Monthly Income in Retirement (MTMIR) goal first achieved plus a few extra months.
It takes Ep 14 Norm and Norma - Buy 10 Nomad™ Properties with 5% Down 4.42 years (53 months) more to achieve their minimum financial independence goal than Ep 19 Norm and Norma - Buy 10 Nomad™ Properties with 5% Down and 1 House Hack Roommate.
Ideal Target Monthly Income in Retirement (ITMIR) Goal
Here are the Charts related to the Ideal Target Monthly Income in Retirement (ITMIR) goal.
The % of Minimum Target Monthly Income in Retirement (MTMIR) Goal Achieved chart through when Minimum Target Monthly Income in Retirement (MTMIR) goal first achieved plus a few extra months.
Asset Allocation
Phases of Financial Independence™
The Phases of Financial Independence chart is shown below.
Total Monthly Rents
The Total Monthly Rents chart of all Properties.
Total Rent Resiliency™
The Total Rent Resiliency™ chart of all Properties.
Personal Expenses
Cash Flow
The Total Cash Flow chart of all Properties.
Total Cumulative Cash Flow
Total Cumulative Negative Cash Flow
Total Cumulative (Invested and Negative Cash Flow)
True Cash Flow™
The Total True Cash Flow™ chart of all Properties.
Total Cumulative True Cash Flow™
Includes all True Cash Flow™ (both positive and negative) for all rental Properties.
Total Cumulative Negative True Cash Flow™
Includes just negative True Cash Flow™ for all rental Properties. Ignores Properties where True Cash Flow™ is positive.
Total True Cash Flow™ ÷ Monthly Safe Withdrawal Rate
Total Equity
Here's the Total Equity chart.
Total Return on Equity (ROE) from Appreciation on Rentals
Here's the Total Return on Equity from Appreciation on Rentals chart.
Total Return on Equity (ROE) from Depreciation on Rentals
Here's the Total Return on Equity from Depreciation on Rentals chart.
Total Return on Equity (ROE) from Cash Flow from Depreciation™ on Rentals
Here's the Total Return on Equity from Cash Flow from Depreciation™ on Rentals chart.
Total Return on Equity (ROE) from Cash Flow on Rentals
Here's the Total Return on Equity from Cash Flow on Rentals chart.
Minimum Gross Monthly Income vs Gross Paychecks
Total Invested in Rentals Including Negative Cash Flow
Debt-To-Income
Here's the Debt-To-Income chart through the month when Minimum Target Monthly Income in Retirement (MTMIR) goal was first achieved (plus a few more months).
Total Debt To Net Worth
The following is the Average Total Debt to Net Worth for the entire Scenario
- Ep 14 Norm and Norma - Buy 10 Nomad™ Properties with 5% Down: 102%
- Ep 19 Norm and Norma - Buy 10 Nomad™ Properties with 5% Down and 1 House Hack Roommate: 101%
Here's the Total Debt to Net Worth chart through the month when Minimum Target Monthly Income in Retirement (MTMIR) goal was first achieved (plus a few more months).
Total Debt To Account Balance
The following is the Average Total Debt to Account Balance for the entire Scenario
- Ep 14 Norm and Norma - Buy 10 Nomad™ Properties with 5% Down: 357%
- Ep 19 Norm and Norma - Buy 10 Nomad™ Properties with 5% Down and 1 House Hack Roommate: 388%
Here's the Debt To Account Balance chart through the month when Minimum Target Monthly Income in Retirement (MTMIR) goal was first achieved (plus a few more months).